250417

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$46,315

Cash Investment

$47,845

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$177,800
Buyer's Premium
Purchase Closing Costs
$2,422
Loan Points
$3,735
Loan Closing Costs
$4,597
Total Acquisition Cost
$188,555
Initial Loan Funding
$142,240
Cash Required to Close
$46,315
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,315

Loan Terms
Initial Loan Funding
$142,240
Rehab Loan Funding
$44,500
Total Loan Commitment
$186,740
Points
$3,735
Loan Closing Costs
$4,597
Interest Carry
$9,414
Total Financing Cost
$17,747

Closing Costs
Deed/Transfer Tax - County
%
$178
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,245
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,422
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$782
Misc.
Total Loan Closing
$4,597

Residual
As Repaired Value (ARV)
$311,200
Sale Costs
%
$18,672
Property Taxes
%
$1,822
Property Insurance
%
$391
Interest Carry - Purchase Loan Funding
$7,468
Interest Carry - Rehab Loan Funding
$1,947
Net Exit Price
$280,900
Cash Investment
$46,315
Loan payoff
$186,740
Estimated Profit
$47,845
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.